| Month | Date | Amortization | Interest (%) | Loan to pay | Loan paid | Loan paid (%) | Interest | Amortization (%) | Pay per month |
|---|---|---|---|---|---|---|---|---|---|
| 1 | okt 2018 | 2’583 | 1.38 | 1’550’000 | 0 | 0.0 | 1’782.50 | 1.99974 | 4’365.50 |
| 2 | nov 2018 | 2’583 | 1.38 | 1’547’417 | 2’583 | 0.2 | 1’779.53 | 2.00308 | 4’362.53 |
| 3 | dec 2018 | 2’583 | 1.38 | 1’544’834 | 5’166 | 0.3 | 1’776.56 | 2.00643 | 4’359.56 |
| 4 | jan 2019 | 2’583 | 1.38 | 1’542’251 | 7’749 | 0.5 | 1’773.59 | 2.00979 | 4’356.59 |
| 5 | feb 2019 | 2’583 | 1.38 | 1’539’668 | 10’332 | 0.7 | 1’770.62 | 2.01316 | 4’353.62 |